Investment Opportunity: Off-Market Listing: Resideline estimates that this property can be rented on Airbnb for an average of $255 per day and long-term for an average of $1,904 per month, based on similar listings in the area. Estimated short-term cap rate of -2.1%. Estimated long-term cap rate of -4.1%. STUNNING 2-story two bedroom LOFT condo on top floor of building in Downtown Ral Historic Cotton Mill. #208 is the unit! Tall ceilings! Exposed brick! Wood beams & columns! Gorgeous Hardwood floors! HUGE windows! Sunset views! Incredible open kitchen w/bar seating! Entertaining at its pinnacle! Stainless fridge! Secured building entry! Large basement storage locker! Garage Parking! Guest parking! Dog run! Community Patio w/Grill station! Walk everywhere! Enjoy new restaurants @Seaboard (private gate) & Smokey Hollow. 50% yrly historic tax credit!
Airbnb Avg Daily | See Full Details |
Occupancy Rate | See Full Details |
Monthly HOA | $330 |
Rental Policy | daily |
Yearly Taxes | $2803 |
Bedrooms | 2 |
Bathrooms | 2 |
SQFT | 1,810 |
Furnished | N/A |
Year built | 1890 |
Listing Status | Off Market |
MLS | 10041047 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $699,900 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $699,900.
The monthly cost of borrowing, based on an annual rate of 0.07% (divided by 12).
Over 30 years, you’ll make 360 payments (30 years × 12 months).
Estimated monthly Homeowner Association fees: $330.
Yearly taxes of $2803, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $51,456.
The capitalization (cap) rate measures a property’s rate of return based on its income. It’s calculated by dividing the Net Operating Income (NOI) by the Current Market Value, expressed as a percentage.
The income after operating expenses (e.g., management, maintenance, insurance), calculated as gross rental income minus these costs: $-28,608.
The estimated property value based on recent sales of similar properties: $699,900.
For a property with an NOI of $-28,608 per year and a market value of $699,900:
Formula: NOI / Current Market Value
$-28,608 / $699,900 = -4.1%
The capitalization (cap) rate measures a property’s rate of return based on its income. For short-term rentals, it’s calculated by dividing the Net Operating Income (NOI) by the Current Market Value, expressed as a percentage.
The income after operating expenses (e.g., management, maintenance, insurance), calculated as gross rental income minus these costs: $-14,508.
The estimated property value based on recent sales of similar properties: $699,900.
For a property with an NOI of $-14,508 per year and a market value of $699,900:
Formula: NOI / Current Market Value
$-14,508 / $699,900 = -2.1%
Interest rate
Cash on Cash Return is a key real estate metric that measures the annual cash income earned relative to the cash invested, expressed as a percentage. It’s calculated by dividing the Annual Pre-Tax Cash Flow by the Total Cash Invested.
The property’s yearly income after operating expenses, excluding financing costs.
Includes your down payment plus additional costs like closing fees.
For a property priced at $699,900 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $-28,608:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$-28,608 / ($699,900 × 0.2 + $699,900 × 0.03) = -17.8%
Cash on Cash Return measures the annual cash income earned from a property relative to the cash invested, expressed as a percentage. For short-term rentals, it’s calculated by dividing the Annual Pre-Tax Cash Flow by the Total Cash Invested.
The property’s yearly income after operating expenses, excluding financing costs.
Includes your down payment plus additional costs like closing fees.
For a property priced at $699,900 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $-14,508:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$-14,508 / ($699,900 × 0.2 + $699,900 × 0.03) = -8.3%
Here’s how we calculate your potential yearly revenue for short-term rentals:
We start with 365 days, the total number of days in a year.
The percentage of the year your property is rented out: Hidden%.
Calculated as 365 days × occupancy rate (Hidden%).
The amount charged per day: Hidden.
Rented days × daily rental rate.
Typically 3% of rental income, plus additional fees like HOA or property-specific costs.
Gross rental income minus fees: $36,948.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$36,948
Note: Some properties may have additional short-term rental fees (e.g., 15% at Club at Brickell, Edgewater, Miami), which are included in this calculation.
Monthly Rent Revenue
Yearly Rent Revenue
*Estimate based on similar properties in the area.
96 Comparable listings
$2,400/mo
Dist: 0.04 mi
2
2
1034 sqft
$2,395/mo
Dist: 0.04 mi
2
2
1320 sqft
$2,593/mo
Dist: 0.37 mi
2
2
1108 sqft
$2,875/mo
Dist: 0.37 mi
2
2
1374 sqft
$2,500/mo
Dist: 0.38 mi
2
2
1350 sqft
$2,000/mo
Dist: 0.38 mi
2
2
1350 sqft
$2,395/mo
Dist: 0.38 mi
2
2
1374 sqft
$2,500/mo
Dist: 0.39 mi
2
2
1214 sqft
$3,500/mo
Dist: 0.39 mi
2
2
1630 sqft
$2,750/mo
Dist: 0.39 mi
2
2
1238 sqft
$2,250/mo
Dist: 0.39 mi
2
2
1214 sqft
$2,500/mo
Dist: 0.39 mi
2
2
1350 sqft
$2,495/mo
Dist: 0.39 mi
2
2
1246 sqft
$2,200/mo
Dist: 0.39 mi
2
2
1246 sqft
$2,195/mo
Dist: 0.42 mi
2
2
1148 sqft
$2,745/mo
Dist: 0.42 mi
2
2
1122 sqft
$2,495/mo
Dist: 0.42 mi
2
2
1120 sqft
$2,295/mo
Dist: 0.44 mi
2
2
1120 sqft
$1,831/mo
Dist: 0.49 mi
2
2
1127 sqft
$2,685/mo
Dist: 0.5 mi
2
2
986 sqft
$2,214/mo
Dist: 0.5 mi
2
2
1148 sqft
$1,940/mo
Dist: 0.5 mi
2
2
962 sqft
$2,395/mo
Dist: 0.55 mi
2
2
1224 sqft
$2,550/mo
Dist: 0.55 mi
2
2
1240 sqft
$2,550/mo
Dist: 0.56 mi
2
2
1240 sqft
$3,300/mo
Dist: 0.56 mi
2
2
1470 sqft
$1,485/mo
Dist: 0.68 mi
2
2
1064 sqft
$1,505/mo
Dist: 0.68 mi
2
2
994 sqft
$1,747/mo
Dist: 0.68 mi
2
2
1238 sqft
$2,335/mo
Dist: 0.83 mi
2
2
1126 sqft
$2,440/mo
Dist: 0.88 mi
2
2
1429 sqft
$2,500/mo
Dist: 0.91 mi
2
2
1354 sqft
$1,952/mo
Dist: 0.96 mi
2
2
1095 sqft
$3,500/mo
Dist: 1.16 mi
2
2
1600 sqft
$2,350/mo
Dist: 1.16 mi
2
2
1029 sqft
$2,700/mo
Dist: 1.31 mi
2
2
1600 sqft
$5,200/mo
Dist: 1.35 mi
2
2
1150 sqft
$1,995/mo
Dist: 1.36 mi
2
2
980 sqft
$1,995/mo
Dist: 1.36 mi
2
2
980 sqft
$2,500/mo
Dist: 2.2 mi
2
2
1164 sqft
$2,600/mo
Dist: 2.2 mi
2
2
1314 sqft
$1,250/mo
Dist: 2.86 mi
2
2
968 sqft
$1,525/mo
Dist: 2.88 mi
2
2
912 sqft
$1,977/mo
Dist: 2.88 mi
2
2
1142 sqft
$1,977/mo
Dist: 2.88 mi
2
2
1142 sqft
$1,420/mo
Dist: 2.89 mi
2
2
1012 sqft
$1,295/mo
Dist: 2.91 mi
2
2
912 sqft
$1,300/mo
Dist: 2.91 mi
2
2
912 sqft
$1,295/mo
Dist: 2.92 mi
2
2
1012 sqft
$1,600/mo
Dist: 3.02 mi
2
2
968 sqft
$1,490/mo
Dist: 3.4 mi
2
2
1400 sqft
$1,775/mo
Dist: 3.44 mi
2
2
1252 sqft
$1,400/mo
Dist: 3.49 mi
2
2
965 sqft
$1,650/mo
Dist: 3.53 mi
2
2
1150 sqft
$1,395/mo
Dist: 3.54 mi
2
2
1050 sqft
$1,400/mo
Dist: 3.54 mi
2
2
1044 sqft
$1,200/mo
Dist: 3.54 mi
2
2
818 sqft
$1,200/mo
Dist: 3.54 mi
2
2
818 sqft
$1,495/mo
Dist: 3.56 mi
2
2
1050 sqft
$1,250/mo
Dist: 3.56 mi
2
2
825 sqft
$1,400/mo
Dist: 3.57 mi
2
2
800 sqft
$1,285/mo
Dist: 3.57 mi
2
2
1000 sqft
$2,600/mo
Dist: 3.58 mi
2
2
951 sqft
$1,700/mo
Dist: 3.59 mi
2
2
935 sqft
$1,450/mo
Dist: 3.6 mi
2
2
800 sqft
$1,450/mo
Dist: 3.6 mi
2
2
800 sqft
$1,495/mo
Dist: 3.61 mi
2
2
965 sqft
$1,495/mo
Dist: 3.61 mi
2
2
950 sqft
$1,395/mo
Dist: 3.62 mi
2
2
933 sqft
$1,250/mo
Dist: 3.62 mi
2
2
818 sqft
$1,295/mo
Dist: 3.62 mi
2
2
933 sqft
$1,295/mo
Dist: 3.62 mi
2
2
933 sqft
$1,395/mo
Dist: 3.64 mi
2
2
933 sqft
$1,450/mo
Dist: 3.64 mi
2
2
935 sqft
$1,295/mo
Dist: 3.65 mi
2
2
818 sqft
$1,400/mo
Dist: 3.65 mi
2
2
800 sqft
$1,400/mo
Dist: 3.65 mi
2
2
800 sqft
$1,300/mo
Dist: 3.65 mi
2
2
800 sqft
$1,300/mo
Dist: 3.65 mi
2
2
800 sqft
$1,095/mo
Dist: 3.66 mi
2
2
825 sqft
$1,095/mo
Dist: 3.66 mi
2
2
825 sqft
$1,250/mo
Dist: 3.69 mi
2
2
865 sqft
$1,350/mo
Dist: 3.69 mi
2
2
865 sqft
$1,250/mo
Dist: 3.69 mi
2
2
865 sqft
$1,350/mo
Dist: 3.69 mi
2
2
865 sqft
$1,700/mo
Dist: 3.71 mi
2
2
935 sqft
$1,400/mo
Dist: 3.71 mi
2
2
893 sqft
$1,200/mo
Dist: 3.71 mi
2
2
894 sqft
$1,829/mo
Dist: 3.73 mi
2
2
1138 sqft
$1,870/mo
Dist: 4.68 mi
2
2
1051 sqft
$1,445/mo
Dist: 4.71 mi
2
2
1135 sqft
$1,125/mo
Dist: 4.95 mi
2
2
1000 sqft
$1,125/mo
Dist: 4.95 mi
2
2
1000 sqft
$2,500/mo
Dist: 6.25 mi
2
2
800 sqft
$2,500/mo
Dist: 6.3 mi
2
2
800 sqft
$1,826/mo
Dist: 12.89 mi
2
2
1138 sqft